Sinnar Bidi Udyog Ltd
Sinnar Bidi Udyog is primarily involved in Tobacco processing business.
- Market Cap ₹ 16.1 Cr.
- Current Price ₹ 402
- High / Low ₹ 766 / 215
- Stock P/E 32.8
- Book Value ₹ 112
- Dividend Yield 0.00 %
- ROCE -5.37 %
- ROE -5.13 %
- Face Value ₹ 5.00
Pros
- Company is almost debt free.
Cons
- Stock is trading at 3.58 times its book value
- The company has delivered a poor sales growth of -4.62% over past five years.
- Company has a low return on equity of -4.37% over last 3 years.
- Company has high debtors of 179 days.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Tobacco Products Industry: Miscellaneous
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1.46 | 10.60 | 12.14 | 8.31 | 10.05 | 8.71 | 7.97 | 5.55 | 5.48 | 5.13 | 5.20 | 6.29 | 4.84 | |
1.71 | 9.76 | 10.92 | 7.47 | 8.88 | 8.19 | 7.75 | 5.39 | 5.46 | 5.23 | 5.37 | 6.49 | 4.92 | |
Operating Profit | -0.25 | 0.84 | 1.22 | 0.84 | 1.17 | 0.52 | 0.22 | 0.16 | 0.02 | -0.10 | -0.17 | -0.20 | -0.08 |
OPM % | -17.12% | 7.92% | 10.05% | 10.11% | 11.64% | 5.97% | 2.76% | 2.88% | 0.36% | -1.95% | -3.27% | -3.18% | -1.65% |
2.15 | 0.10 | 0.01 | 0.07 | -0.07 | 0.02 | 0.03 | 0.01 | 0.01 | 0.03 | 0.07 | 0.70 | 0.66 | |
Interest | 0.01 | 0.38 | 0.76 | 0.71 | 0.62 | 0.43 | 0.37 | 0.32 | 0.22 | 0.07 | 0.00 | 0.00 | 0.02 |
Depreciation | 0.04 | 0.05 | 0.07 | 0.08 | 0.14 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 |
Profit before tax | 1.85 | 0.51 | 0.40 | 0.12 | 0.34 | 0.04 | -0.18 | -0.20 | -0.23 | -0.17 | -0.13 | 0.47 | 0.52 |
Tax % | 29.73% | 43.14% | 27.50% | 50.00% | 38.24% | 75.00% | 22.22% | -5.00% | 0.00% | 0.00% | 7.69% | 6.38% | |
1.30 | 0.29 | 0.29 | 0.05 | 0.21 | 0.00 | -0.14 | -0.21 | -0.23 | -0.18 | -0.12 | 0.44 | 0.49 | |
EPS in Rs | 32.50 | 7.25 | 7.25 | 1.25 | 5.25 | 0.00 | -3.50 | -5.25 | -5.75 | -4.50 | -3.00 | 11.00 | 12.25 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -5% |
5 Years: | -5% |
3 Years: | 5% |
TTM: | -25% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | -5% |
3 Years: | 3% |
TTM: | 158% |
Stock Price CAGR | |
---|---|
10 Years: | 6% |
5 Years: | % |
3 Years: | % |
1 Year: | 87% |
Return on Equity | |
---|---|
10 Years: | -1% |
5 Years: | -5% |
3 Years: | -4% |
Last Year: | -5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
Reserves | 3.44 | 3.74 | 4.03 | 4.07 | 4.28 | 4.47 | 4.40 | 4.20 | 3.97 | 3.80 | 3.67 | 4.12 | 4.29 |
0.00 | 5.67 | 4.33 | 4.78 | 3.75 | 1.29 | 3.54 | 1.66 | 1.78 | 0.00 | 0.00 | 0.00 | 0.00 | |
6.09 | 3.69 | 7.67 | 8.18 | 4.24 | 4.14 | 4.32 | 4.03 | 3.14 | 6.46 | 6.00 | 5.15 | 3.45 | |
Total Liabilities | 9.73 | 13.30 | 16.23 | 17.23 | 12.47 | 10.10 | 12.46 | 10.09 | 9.09 | 10.46 | 9.87 | 9.47 | 7.94 |
0.56 | 0.77 | 0.72 | 0.76 | 0.74 | 0.68 | 0.47 | 0.43 | 0.39 | 0.36 | 0.36 | 0.28 | 0.25 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.45 | 0.45 | 0.45 | 0.45 | 0.37 | 0.50 | 0.58 | 0.58 | 0.58 | 1.42 | 0.58 | 0.58 | 0.58 |
8.72 | 12.08 | 15.06 | 16.02 | 11.36 | 8.92 | 11.41 | 9.08 | 8.12 | 8.68 | 8.93 | 8.61 | 7.11 | |
Total Assets | 9.73 | 13.30 | 16.23 | 17.23 | 12.47 | 10.10 | 12.46 | 10.09 | 9.09 | 10.46 | 9.87 | 9.47 | 7.94 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-3.29 | -5.07 | 1.79 | 0.19 | 1.43 | 2.87 | -2.08 | 2.20 | 0.11 | 2.74 | -0.75 | -0.14 | |
3.05 | 0.21 | -0.01 | -0.12 | -0.05 | 0.02 | 0.18 | 0.00 | 0.00 | -0.83 | 0.80 | 0.05 | |
0.00 | 5.31 | -2.10 | -0.24 | -1.59 | -2.89 | 1.89 | -2.20 | -0.10 | -1.85 | -0.06 | 0.06 | |
Net Cash Flow | -0.24 | 0.45 | -0.32 | -0.17 | -0.21 | 0.00 | -0.02 | 0.00 | 0.01 | 0.06 | 0.00 | -0.03 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 55.00 | 4.82 | 131.99 | 138.80 | 127.48 | 122.78 | 173.11 | 139.42 | 155.86 | 175.74 | 155.83 | 178.73 |
Inventory Days | 3,298.04 | 455.52 | 376.60 | 707.74 | 377.02 | 318.96 | 456.10 | 691.96 | 569.61 | 550.29 | 619.04 | 421.03 |
Days Payable | 1,772.86 | 65.91 | 205.70 | 345.67 | 90.12 | 96.52 | 107.21 | 138.80 | 31.87 | 343.58 | 309.52 | 174.50 |
Cash Conversion Cycle | 1,580.18 | 394.43 | 302.89 | 500.87 | 414.37 | 345.22 | 522.00 | 692.58 | 693.59 | 382.45 | 465.35 | 425.26 |
Working Capital Days | 877.50 | 322.99 | 266.38 | 419.90 | 334.13 | 285.38 | 417.67 | 474.83 | 490.89 | 318.04 | 365.00 | 349.33 |
ROCE % | -2.34% | 13.43% | 12.77% | 9.43% | 11.92% | 6.62% | 2.27% | 1.69% | -0.17% | -2.41% | -3.30% | -5.37% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9h - Certificate under Regulation 74(5) SEBI (DP) Regulation 2018 for the quarter ended 31.03.2024
- Updated Summery Of Proceedings Of 49Th Annual General Meeting Held On 29Th September 2023 Pursuant To Regulation 30 Filed On 30Th September 2023 8 Apr
- Shareholder Meeting / Postal Ballot-Outcome of AGM 8 Apr
- Closure of Trading Window 30 Mar
- Results - Financial Results For Quarter And Nine Months Ended 31St December 2023 9 Feb
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse